[EKOWOOD] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -30.15%
YoY- 54.59%
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 39,068 49,712 51,450 50,198 51,316 41,891 42,060 -4.80%
PBT -1,612 -3,474 -2,334 -2,204 -1,584 -6,947 -4,666 -50.79%
Tax 32 -194 -46 -56 -68 -67 -126 -
NP -1,580 -3,668 -2,381 -2,260 -1,652 -7,014 -4,793 -52.31%
-
NP to SH -1,476 -3,517 -2,194 -2,020 -1,552 -6,487 -4,524 -52.63%
-
Tax Rate - - - - - - - -
Total Cost 40,648 53,380 53,831 52,458 52,968 48,905 46,853 -9.04%
-
Net Worth 118,197 123,068 120,073 119,600 119,942 120,093 122,836 -2.53%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 118,197 123,068 120,073 119,600 119,942 120,093 122,836 -2.53%
NOSH 167,727 168,241 167,959 168,333 168,695 168,010 167,970 -0.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -4.04% -7.38% -4.63% -4.50% -3.22% -16.74% -11.40% -
ROE -1.25% -2.86% -1.83% -1.69% -1.29% -5.40% -3.68% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.29 29.55 30.63 29.82 30.42 24.93 25.04 -4.71%
EPS -0.88 -2.09 -1.31 -1.20 -0.92 -3.86 -2.69 -52.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7047 0.7315 0.7149 0.7105 0.711 0.7148 0.7313 -2.44%
Adjusted Per Share Value based on latest NOSH - 168,108
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.25 29.59 30.63 29.88 30.55 24.94 25.04 -4.82%
EPS -0.88 -2.09 -1.31 -1.20 -0.92 -3.86 -2.69 -52.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7036 0.7326 0.7147 0.7119 0.7139 0.7148 0.7312 -2.53%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.295 0.255 0.24 0.195 0.18 0.20 0.19 -
P/RPS 1.27 0.86 0.78 0.65 0.59 0.80 0.76 40.86%
P/EPS -33.52 -12.20 -18.37 -16.25 -19.57 -5.18 -7.05 183.02%
EY -2.98 -8.20 -5.44 -6.15 -5.11 -19.31 -14.18 -64.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.34 0.27 0.25 0.28 0.26 37.71%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 26/02/13 20/11/12 -
Price 0.31 0.26 0.285 0.24 0.20 0.17 0.17 -
P/RPS 1.33 0.88 0.93 0.80 0.66 0.68 0.68 56.46%
P/EPS -35.23 -12.44 -21.81 -20.00 -21.74 -4.40 -6.31 215.04%
EY -2.84 -8.04 -4.58 -5.00 -4.60 -22.71 -15.84 -68.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.40 0.34 0.28 0.24 0.23 54.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment